XML 61 R43.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt - Schedule of Outstanding Borrowings (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2018
USD ($)
warehouse
Dec. 31, 2017
USD ($)
Debt Instrument [Line Items]    
Carrying Amount $ 1,414,163  
Total debt net of discount and deferred financing costs 1,398,227  
Mortgage Notes and Term Loans    
Debt Instrument [Line Items]    
Carrying Amount 1,414,163 $ 1,753,955
Less deferred financing costs (15,611) (25,712)
Less debt discount (325) (6,285)
Total debt net of discount and deferred financing costs 1,398,227 1,721,958
Fair Value $ 1,435,944 1,787,528
Mortgage Loans | 2010 Mortgage Loans    
Debt Instrument [Line Items]    
Debt Instrument, Collateral Number of Properties | warehouse 46  
Mortgage Loans | Component A-1    
Debt Instrument [Line Items]    
Contractual Interest Rate 3.86%  
Effective Interest Rate as of March 31, 2018 4.40%  
Carrying Amount $ 52,641 56,941
Fair Value $ 53,299 58,151
Mortgage Loans | Component A-2-FX    
Debt Instrument [Line Items]    
Contractual Interest Rate 4.96%  
Effective Interest Rate as of March 31, 2018 5.38%  
Carrying Amount $ 150,334 150,334
Fair Value $ 157,475 159,918
Mortgage Loans | Component A-2-FL    
Debt Instrument [Line Items]    
Effective Interest Rate as of March 31, 2018 3.80%  
Carrying Amount $ 48,654 48,654
Fair Value $ 48,958 49,019
Mortgage Loans | Component A-2-FL | LIBOR    
Debt Instrument [Line Items]    
Contractual Interest Rate 1.51%  
Mortgage Loans | Component B    
Debt Instrument [Line Items]    
Contractual Interest Rate 6.04%  
Effective Interest Rate as of March 31, 2018 6.48%  
Carrying Amount $ 60,000 60,000
Fair Value $ 63,900 64,875
Mortgage Loans | Component C    
Debt Instrument [Line Items]    
Contractual Interest Rate 6.82%  
Effective Interest Rate as of March 31, 2018 7.28%  
Carrying Amount $ 62,400 62,400
Fair Value $ 67,704 68,718
Mortgage Loans | Component D    
Debt Instrument [Line Items]    
Contractual Interest Rate 7.45%  
Effective Interest Rate as of March 31, 2018 7.92%  
Carrying Amount $ 82,600 82,600
Fair Value $ 90,344 91,686
Mortgage Loans | 2013 Mortgage Loans    
Debt Instrument [Line Items]    
Debt Instrument, Collateral Number of Properties | warehouse 15  
Mortgage Loans | Senior note    
Debt Instrument [Line Items]    
Contractual Interest Rate 3.81%  
Effective Interest Rate as of March 31, 2018 4.14%  
Carrying Amount $ 192,654 194,223
Fair Value $ 190,245 195,194
Mortgage Loans | Mezzanine A    
Debt Instrument [Line Items]    
Contractual Interest Rate 7.38%  
Effective Interest Rate as of March 31, 2018 7.55%  
Carrying Amount $ 70,000 70,000
Fair Value $ 67,900 68,950
Mortgage Loans | Mezzanine B    
Debt Instrument [Line Items]    
Contractual Interest Rate 11.50%  
Effective Interest Rate as of March 31, 2018 11.75%  
Carrying Amount $ 32,000 32,000
Fair Value $ 31,360 31,840
Term Loans | Australia Term Loan    
Debt Instrument [Line Items]    
Effective Interest Rate as of March 31, 2018 4.59%  
Carrying Amount $ 156,046 158,645
Fair Value $ 157,607 160,628
Term Loans | Australia Term Loan | BBSY    
Debt Instrument [Line Items]    
Contractual Interest Rate 1.40%  
Term Loans | New Zealand Term Loan    
Debt Instrument [Line Items]    
Effective Interest Rate as of March 31, 2018 5.15%  
Carrying Amount $ 31,834 31,240
Fair Value $ 32,152 31,631
Term Loans | New Zealand Term Loan | BKBM    
Debt Instrument [Line Items]    
Contractual Interest Rate 1.40%  
Term Loans | 2015 Senior Secured Term Loan B Facility    
Debt Instrument [Line Items]    
Effective Interest Rate as of March 31, 2018 5.79%  
Carrying Amount $ 0 806,918
Fair Value $ 0 806,918
Term Loans | 2015 Senior Secured Term Loan B Facility | LIBOR    
Debt Instrument [Line Items]    
Contractual Interest Rate 3.75%  
Line of Credit | 2018 Senior Secured Term A Facility secured by stock pledge in qualified subsidiaries    
Debt Instrument [Line Items]    
Effective Interest Rate as of March 31, 2018 4.90%  
Carrying Amount $ 475,000 0
Fair Value $ 475,000 0
Line of Credit | 2018 Senior Secured Term A Facility secured by stock pledge in qualified subsidiaries | LIBOR    
Debt Instrument [Line Items]    
Contractual Interest Rate 2.50%  
Line of Credit | 2018 Senior Secured Revolving Credit Facility | Revolving Credit Facility    
Debt Instrument [Line Items]    
Total debt net of discount and deferred financing costs $ 0 0
Fair Value 0 0
Construction Loan    
Debt Instrument [Line Items]    
Less deferred financing costs   $ (179)
Construction Loan | Warehouse Clearfield, UT    
Debt Instrument [Line Items]    
Effective Interest Rate as of March 31, 2018   5.18%
Carrying Amount 0 $ 19,671
Less deferred financing costs 0 (179)
Total debt net of discount and deferred financing costs 0 19,492
Fair Value $ 0 $ 19,671
Construction Loan | Warehouse Clearfield, UT | LIBOR    
Debt Instrument [Line Items]    
Contractual Interest Rate 3.25%